• |
Dorad’s revenues for the year ended December 31, 2022 – approximately NIS 2,369.2 million.
|
• |
Dorad’s operating profit for the year ended December 31, 2022 – approximately NIS 316.6 million.
|
• |
Approximately 35.9 MW of photovoltaic power plants in Spain and a photovoltaic power plant of approximately 9 MW in Israel;
|
• |
9.375% indirect interest in Dorad Energy Ltd., which owns and operates one of Israel’s largest private power plants with production capacity of approximately 860MW, representing about 6%-8% of Israel’s total
current electricity consumption;
|
• |
51% of Talasol, which owns a photovoltaic plant with a peak capacity of 300MW in the municipality of Talaván, Cáceres, Spain;
|
• |
Groen Gas Goor B.V., Groen Gas Oude-Tonge B.V. and Groen Gas Gelderland B.V., project companies operating anaerobic digestion plants in the Netherlands, with a green gas production capacity of approximately 3
million, 3.8 million and 9.5 million (Nm3 per year, respectively;
|
• |
83.333% of Ellomay Pumped Storage (2014) Ltd., which is involved in a project to construct a 156 MW pumped storage hydro power plant in the Manara Cliff, Israel;
|
• |
Ellomay Solar Italy One SRL and Ellomay Solar Italy Two SRL that are constructing photovoltaic plants with installed capacity of 14.8 MW and 4.95 MW respectively, in the Lazio Region, Italy; and
|
• |
Ellomay Solar Italy four SRL, Ellomay Solar Italy five SRL and Ellomay Solar Italy Ten SRL that are developing photovoltaic projects with installed capacity of 15.06 MW, 87.2 MW and 18 respectively, in the
Lazio Region, Italy that have reached “ready to build” status.
|
December 31
|
December 31
|
|||||||
2022
|
2021
|
|||||||
NIS thousands
|
NIS thousands
|
|||||||
Current assets
|
||||||||
Cash and cash equivalents
|
151,481
|
201,860
|
||||||
Trade receivables
|
238,581
|
248,844
|
||||||
Other receivables
|
32,809
|
40,289
|
||||||
Total current assets
|
422,871
|
490,993
|
||||||
Non-current assets
|
||||||||
Restricted deposit
|
514,543
|
480,476
|
||||||
Prepaid expenses
|
32,072
|
33,235
|
||||||
Fixed assets
|
3,253,196
|
3,378,466
|
||||||
Intangible assets
|
6,404
|
6,038
|
||||||
Right of use assets
|
57,486
|
57,530
|
||||||
Total non-current assets
|
3,863,701
|
3,955,745
|
||||||
Total assets
|
4,286,572
|
4,446,738
|
||||||
Current liabilities
|
||||||||
Current maturities of loans from banks
|
279,506
|
280,753
|
||||||
Current maturities of lease liabilities
|
4,645
|
4,622
|
||||||
Trade payables
|
228,468
|
324,532
|
||||||
Current tax liabilities
|
-
|
21,795
|
||||||
Other payables
|
11,439
|
7,100
|
||||||
Financial derivatives
|
-
|
268
|
||||||
Total current liabilities
|
524,058
|
639,070
|
||||||
Non-current liabilities
|
||||||||
Loans from banks
|
2,211,895
|
2,356,785
|
||||||
Other Long-term liabilities
|
17,529
|
15,834
|
||||||
Long-term lease liabilities
|
49,292
|
48,871
|
||||||
Provision for dismantling and restoration
|
50,000
|
50,000
|
||||||
Deferred tax liabilities
|
215,016
|
192,676
|
||||||
Liabilities for employee benefits, net
|
160
|
160
|
||||||
Total non-current liabilities
|
2,543,892
|
2,664,326
|
||||||
Equity
|
||||||||
Share capital
|
11
|
11
|
||||||
Share premium
|
642,199
|
642,199
|
||||||
Capital reserve for activities with controlling shareholders
|
3,748
|
3,748
|
||||||
Retained earnings
|
572,664
|
497,384
|
||||||
Total equity
|
1,218,622
|
1,143,342
|
||||||
Total liabilities and equity
|
4,286,572
|
4,446,738
|
2022
|
2021
|
2020
|
||||||||||
NIS thousands
|
NIS thousands
|
NIS thousands
|
||||||||||
Revenues
|
2,369,220
|
2,103,911
|
2,407,221
|
|||||||||
Operating costs of the power plant
|
||||||||||||
Energy costs
|
544,118
|
428,051
|
522,110
|
|||||||||
Electricity purchase and infrastructure services
|
1,088,127
|
1,053,997
|
1,185,225
|
|||||||||
Depreciation and amortization
|
239,115
|
225,715
|
237,575
|
|||||||||
Other operating costs
|
157,189
|
114,360
|
155,368
|
|||||||||
Total cost of power plant
|
2,028,549
|
1,822,123
|
2,100,278
|
|||||||||
Profit from operating the power plant
|
340,671
|
281,788
|
306,943
|
|||||||||
General and administrative expenses
|
24,066
|
24,502
|
24,926
|
|||||||||
Other incomes
|
-
|
11,603
|
1,279
|
|||||||||
Operating profit
|
316,605
|
268,889
|
283,296
|
|||||||||
Financing income
|
52,131
|
4,694
|
3,056
|
|||||||||
Financing expenses
|
271,116
|
219,013
|
157,428
|
|||||||||
Financing expenses, net
|
218,985
|
214,319
|
154,372
|
|||||||||
Profit before taxes on income
|
97,620
|
54,570
|
128,924
|
|||||||||
Taxes on income
|
22,340
|
12,844
|
29,622
|
|||||||||
Profit for the year
|
75,280
|
41,726
|
99,302
|
Capital
|
||||||||||||||||||||
reserve for
|
||||||||||||||||||||
activities with
|
||||||||||||||||||||
Share
|
controlling
|
Retained
|
||||||||||||||||||
Share capital
|
premium
|
shareholders
|
earnings
|
Total equity
|
||||||||||||||||
NIS thousands
|
NIS thousands
|
NIS thousands
|
NIS thousands
|
NIS thousands
|
||||||||||||||||
For the year ended December 31, 2022
|
||||||||||||||||||||
Balance as at January 1,
2022
|
11
|
642,199
|
3,748
|
497,384
|
1,143,342
|
|||||||||||||||
Profit for the year
|
-
|
-
|
-
|
75,280
|
75,280
|
|||||||||||||||
Balance as at December
31, 2022
|
11
|
642,199
|
3,748
|
572,664
|
1,218,622
|
|||||||||||||||
For the year ended December 31, 2021
|
||||||||||||||||||||
Balance as at January 1,
2021
|
11
|
642,199
|
3,748
|
555,658
|
1,201,616
|
|||||||||||||||
Dividend to the Company’s shareholders
|
-
|
-
|
-
|
(100,000
|
) |
(100,000
|
) |
|||||||||||||
Profit for the year
|
-
|
-
|
-
|
41,726
|
41,726
|
|||||||||||||||
Balance as at December
31, 2021
|
11
|
642,199
|
3,748
|
497,384
|
1,143,342
|
|||||||||||||||
For the year ended December 31, 2020
|
||||||||||||||||||||
Balance as at January 1,
2020
|
11
|
642,199
|
3,748
|
576,356
|
1,222,314
|
|||||||||||||||
Dividend to the Company’s shareholders
|
-
|
-
|
-
|
(120,000
|
) |
(120,000
|
) |
|||||||||||||
Profit for the year
|
-
|
-
|
-
|
99,302
|
99,302
|
|||||||||||||||
Balance as at December
31, 2020
|
11
|
642,199
|
3,748
|
555,658
|
1,201,616
|
2022
|
2021
|
2020
|
||||||||||
NIS thousands
|
NIS thousands
|
NIS thousands
|
||||||||||
Cash flows from operating activities:
|
||||||||||||
Profit for the year
|
75,280
|
41,726
|
99,302
|
|||||||||
Adjustments:
|
||||||||||||
Depreciation, amortization, and fuel consumption
|
242,345
|
228,099
|
241,288
|
|||||||||
Taxes on income
|
22,340
|
12,844
|
29,622
|
|||||||||
Financing expenses, net
|
218,985
|
214,319
|
154,372
|
|||||||||
483,670
|
455,262
|
425,282
|
||||||||||
Change in trade receivables
|
9,991
|
48,875
|
(4,959
|
)
|
||||||||
Change in other receivables
|
7,480
|
(18,888
|
)
|
1,284
|
||||||||
Change in trade payables
|
(127,907
|
)
|
22,926
|
16,627
|
||||||||
Change in other payables
|
4,339
|
3,292
|
(6,700
|
)
|
||||||||
Change in Other long-term liabilities
|
1,695
|
15,834
|
-
|
|||||||||
(104,402
|
)
|
72,039
|
6,252
|
|||||||||
Taxes on income paid
|
(21,795
|
)
|
-
|
-
|
||||||||
Net cash provided by operating activities
|
432,753
|
569,027
|
530,836
|
|||||||||
Cash flows from investing activities:
|
||||||||||||
Proceeds from (payment for) settlement of financial derivatives
|
13,652
|
392
|
(4,318
|
)
|
||||||||
Investment in long-term restricted deposits
|
-
|
(53,175
|
)
|
(6,000
|
)
|
|||||||
Investment in fixed assets
|
(110,715
|
)
|
(72,530
|
)
|
(48,309
|
)
|
||||||
Investment in intangible assets
|
(1,810
|
)
|
(2,020
|
)
|
(4,738
|
)
|
||||||
Interest received
|
6,433
|
1,584
|
3,046
|
|||||||||
Net cash used in investing activities
|
(92,440
|
)
|
(125,749
|
)
|
(60,319
|
)
|
||||||
Cash flows from financing activities:
|
||||||||||||
Repayment of lease liability principal
|
(4,726
|
)
|
(4,624
|
)
|
(4,523
|
)
|
||||||
Repayment of loans from banks
|
(255,705
|
)
|
(210,449
|
)
|
(195,359
|
)
|
||||||
Dividends and exchange rate paid
|
-
|
(100,000
|
)
|
(123,739
|
)
|
|||||||
Interest paid
|
(159,804
|
)
|
(162,781
|
)
|
(170,003
|
)
|
||||||
Net cash used in financing activities
|
(420,235
|
)
|
(477,854
|
)
|
(493,624
|
)
|
||||||
decrease in cash and
cash equivalents
|
(79,922
|
)
|
(34,576
|
)
|
(23,107
|
)
|
||||||
Effect of exchange rate fluctuations on cash and
|
||||||||||||
cash equivalents
|
29,543
|
(10,643
|
)
|
4,165
|
||||||||
Cash and cash equivalents at beginning of year
|
201,860
|
247,079
|
266,021
|
|||||||||
Cash and cash equivalents at end of year
|
151,481
|
201,860
|
247,079
|